[LOTUS] YoY Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 15.59%
YoY-0.0%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 88,352 89,300 68,654 81,724 106,152 97,216 94,492 -1.11%
PBT -5,716 -2,976 -5,366 -6,236 -6,236 7,772 -1,936 19.76%
Tax 0 0 0 0 0 0 1,936 -
NP -5,716 -2,976 -5,366 -6,236 -6,236 7,772 0 -
-
NP to SH -5,716 -2,976 -5,366 -6,236 -6,236 7,772 -1,960 19.51%
-
Tax Rate - - - - - 0.00% - -
Total Cost 94,068 92,276 74,020 87,960 112,388 89,444 94,492 -0.07%
-
Net Worth 26,596 29,309 32,412 39,200 44,289 101,633 23,955 1.75%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 26,596 29,309 32,412 39,200 44,289 101,633 23,955 1.75%
NOSH 45,078 45,090 45,016 45,057 44,289 99,641 24,197 10.92%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -6.47% -3.33% -7.82% -7.63% -5.87% 7.99% 0.00% -
ROE -21.49% -10.15% -16.56% -15.91% -14.08% 7.65% -8.18% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 195.99 198.04 152.51 181.38 239.68 97.57 390.50 -10.84%
EPS -12.68 -6.60 -11.92 -13.84 -14.08 7.80 -8.10 7.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.65 0.72 0.87 1.00 1.02 0.99 -8.26%
Adjusted Per Share Value based on latest NOSH - 45,070
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 7.25 7.33 5.63 6.70 8.71 7.98 7.75 -1.10%
EPS -0.47 -0.24 -0.44 -0.51 -0.51 0.64 -0.16 19.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0218 0.024 0.0266 0.0322 0.0363 0.0834 0.0197 1.70%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.58 0.55 0.80 1.39 1.82 2.65 1.51 -
P/RPS 0.30 0.28 0.52 0.77 0.76 2.72 0.39 -4.27%
P/EPS -4.57 -8.33 -6.71 -10.04 -12.93 33.97 -18.64 -20.87%
EY -21.86 -12.00 -14.90 -9.96 -7.74 2.94 -5.36 26.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.85 1.11 1.60 1.82 2.60 1.53 -7.15%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 24/11/06 30/11/05 30/11/04 28/11/03 29/11/02 28/11/01 -
Price 0.55 0.59 0.80 1.31 2.63 2.34 1.46 -
P/RPS 0.28 0.30 0.52 0.72 1.10 2.40 0.37 -4.53%
P/EPS -4.34 -8.94 -6.71 -9.47 -18.68 30.00 -18.02 -21.11%
EY -23.05 -11.19 -14.90 -10.56 -5.35 3.33 -5.55 26.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.91 1.11 1.51 2.63 2.29 1.47 -7.34%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment